|
Net Income
|
-3.00M | 933.00M | -4.00M | -1183.00M | -83.00M | -403.00M | -661.00M | -488.00M | -26.00M | 339.00M | 341.00M | 2485.00M | 3156.00M | 1306.00M | 838.00M | 1608.00M |
|
Depreciation and Depletion
|
| 256.00M | 217.00M | 179.00M | 139.00M | 115.00M | | | 77.00M | 94.00M | 142.00M | 217.00M | 296.00M | 439.00M | 441.00M | 454.00M |
|
Share-based Compensation
|
75.00M | 87.00M | 90.00M | 97.00M | 91.00M | 81.00M | 63.00M | 240.00M | 97.00M | 137.00M | 197.00M | 274.00M | 379.00M | 1081.00M | 1384.00M | 1407.00M |
|
Deferred Taxes
|
130.00M | -5.00M | -6.00M | -40.00M | 1.00M | | | 11.00M | | -4.00M | -7.00M | -1223.00M | 308.00M | -1505.00M | -1019.00M | -1163.00M |
|
Gains from Investment Securities
|
44.00M | 27.00M | 19.00M | 9.00M | -31.00M | 13.00M | 3.00M | 20.00M | 20.00M | -27.00M | -42.00M | 78.00M | 237.00M | 685.00M | 523.00M | 1386.00M |
|
Asset Writedowns and Impairment
|
| | 209.00M | | | | | | | 45.00M | | | | | | 65.00M |
|
Cash from Operations
|
473.00M | -412.00M | 382.00M | -338.00M | -148.00M | -98.00M | -226.00M | 81.00M | 12.00M | 34.00M | 493.00M | 1071.00M | 3521.00M | 3565.00M | 1667.00M | 3041.00M |
|
Amortization of Goodwill
|
| | | | | 233.00M | | | | | | | | | | |
|
Amortizatization of Intangibles
|
-110.00M | -16.00M | | | | | | | | | 36.00M | 42.00M | 56.00M | 3548.00M | 2811.00M | 2393.00M |
|
Amortization of Deferred Charges
|
121.00M | 30.00M | 21.00M | 23.00M | 25.00M | 17.00M | 11.00M | 21.00M | 36.00M | 38.00M | 30.00M | 14.00M | 5.00M | | | |
|
Depreciation & Amortization (CF)
|
1128.00M | 383.00M | 317.00M | 260.00M | 236.00M | 203.00M | 167.00M | 133.00M | 144.00M | 170.00M | 222.00M | 312.00M | 407.00M | 626.00M | 642.00M | 671.00M |
|
Change in Receivables
|
960.00M | 1138.00M | 347.00M | -290.00M | 200.00M | -7.00M | -280.00M | -178.00M | 103.00M | 806.00M | 623.00M | 219.00M | 640.00M | 278.00M | 1339.00M | 1865.00M |
|
Change in Inventory
|
-89.00M | 144.00M | -157.00M | 83.00M | 322.00M | -199.00M | 11.00M | 48.00M | 3.00M | 151.00M | 137.00M | 417.00M | 556.00M | 1401.00M | 580.00M | 1458.00M |
|
Change in Account Payables
|
| 55.00M | -28.00M | 277.00M | -89.00M | | 27.00M | 138.00M | 43.00M | 212.00M | 153.00M | -513.00M | 801.00M | 931.00M | -419.00M | -109.00M |
|
Change in Accured Expenses
|
-133.00M | -182.00M | -148.00M | -232.00M | 266.00M | -231.00M | -156.00M | 66.00M | -8.00M | 81.00M | 220.00M | 574.00M | 526.00M | 546.00M | -221.00M | 883.00M |
|
Change in Taxes
|
-28.00M | 2.00M | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
18.00M | 97.00M | -115.00M | 32.00M | 103.00M | 7.00M | 111.00M | 163.00M | 167.00M | 70.00M | 176.00M | 231.00M | 920.00M | 2010.00M | 383.00M | -343.00M |
|
Capital Expenditures
|
466.00M | 148.00M | 250.00M | 133.00M | 84.00M | 95.00M | 96.00M | 77.00M | 113.00M | 163.00M | 217.00M | 294.00M | 301.00M | 450.00M | 546.00M | 636.00M |
|
Sales of Property, Plant and Equipment
|
58.00M | 1.00M | 16.00M | | 238.00M | | 8.00M | | | | | | | | | |
|
Acquisitions
|
| | | 281.00M | | | | | | | | | | 2366.00M | | |
|
Divestments
|
| | | | | | | 342.00M | 1.00M | | | | | | | |
|
Change in Acquisitions & Divestments
|
603.00M | 1640.00M | 1726.00M | 1348.00M | 1344.00M | 873.00M | 462.00M | | 222.00M | 45.00M | 325.00M | 192.00M | 1678.00M | 4310.00M | 2687.00M | 1416.00M |
|
Cash from Investing Activities
|
-1273.00M | -1123.00M | -113.00M | -19.00M | 455.00M | -12.00M | 147.00M | 277.00M | -54.00M | -170.00M | -149.00M | -952.00M | 686.00M | 1999.00M | -1423.00M | -1101.00M |
|
Other financing activities
|
1.00M | 4.00M | -5.00M | -2.00M | 10.00M | 2.00M | -2.00M | -4.00M | -13.00M | 5.00M | -1.00M | 1.00M | | -2.00M | -2.00M | -1.00M |
|
Cash from Financing Activities
|
1524.00M | 484.00M | -6.00M | 37.00M | 13.00M | 46.00M | 59.00M | 122.00M | -33.00M | 28.00M | 43.00M | 6.00M | 1895.00M | -3264.00M | -1146.00M | -2062.00M |
|
Dividends Paid - Common
|
67.00M | | | | | | | | | | | | | | | |
|
Change in Cash
|
724.00M | -1051.00M | 263.00M | -320.00M | 320.00M | -64.00M | -20.00M | 480.00M | -75.00M | -108.00M | 387.00M | 125.00M | 940.00M | 2300.00M | -902.00M | -122.00M |
|
Beginning Cash Balance
|
32.00M | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
7.00M | -560.00M | 132.00M | -471.00M | -232.00M | -193.00M | -322.00M | 4.00M | -101.00M | -129.00M | 276.00M | 777.00M | 3220.00M | 3115.00M | 1121.00M | 2405.00M |
|
Net Cash Flow
|
724.00M | -1051.00M | 263.00M | -320.00M | 320.00M | -64.00M | -20.00M | 480.00M | -75.00M | -108.00M | 387.00M | 125.00M | 6102.00M | 2300.00M | -902.00M | -122.00M |